[SCABLE] YoY TTM Result on 30-Nov-2024

Stock
[SCABLE] SARAWAK CABLE BERHAD
Announcement Date
31-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2024
Quarter
30-Nov-2024
Profit Trend
QoQ- 7.36%
YoY- -119.86%
Quarter Report
Latest QR
Upcoming QR
SCABLE's Result
SCABLE's Financial Summary
View:
Show?
TTM Result
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
Revenue 159,291 460,424 421,758 629,494 671,614 425,498 261,979 -13.23%
PBT -290,025 -64,475 -85,956 -38,061 -42,173 11,994 -13,091 142.08%
Tax 2,301 -43,207 -45,808 -1,540 6,045 -2,668 -1,865 -
NP -287,724 -107,682 -131,764 -39,601 -36,128 9,326 -14,956 132.52%
-
NP to SH -287,724 -106,785 -130,867 -38,866 -35,188 6,872 -13,957 137.15%
-
Tax Rate - - - - - 22.24% - -
Total Cost 447,015 568,106 553,522 669,095 707,742 416,172 276,935 14.64%
-
Net Worth -39,103,507 -7,580,715 -103,736 12,364,950 14,117,415 0 13,316,100 -
Dividend
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
Div - - - - - 3,424 - -
Div Payout % - - - - - 49.83% - -
Equity
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
Net Worth -39,103,507 -7,580,715 -103,736 12,364,950 14,117,415 0 13,316,100 -
NOSH 399,015 398,985 398,985 398,985 398,985 317,050 317,050 6.78%
Ratio Analysis
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
NP Margin -180.63% -23.39% -31.24% -6.29% -5.38% 2.19% -5.71% -
ROE 0.00% 0.00% 0.00% -0.31% -0.25% 0.00% -0.10% -
Per Share
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
RPS 39.92 115.40 105.71 198.55 185.54 134.21 82.63 -18.74%
EPS -72.11 -26.76 -32.80 -12.26 -9.72 2.17 -4.40 122.12%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
NAPS -98.00 -19.00 -0.26 39.00 39.00 0.00 42.00 -
Adjusted Per Share Value based on latest NOSH - 399,015
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
RPS 39.92 115.39 105.70 157.76 168.32 106.64 65.66 -13.23%
EPS -72.11 -26.76 -32.80 -9.74 -8.82 1.72 -3.50 137.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
NAPS -98.00 -18.9986 -0.26 30.9887 35.3806 0.00 33.3724 -
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
Date 29/11/24 30/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 -
Price 0.11 0.07 0.05 0.21 0.165 0.25 0.345 -
P/RPS 0.28 0.06 0.05 0.11 0.09 0.19 0.42 -10.92%
P/EPS -0.15 -0.26 -0.15 -1.71 -1.70 11.53 -7.84 -67.66%
EY -655.53 -382.35 -656.00 -58.37 -58.91 8.67 -12.76 207.75%
DY 0.00 0.00 0.00 0.00 0.00 4.32 0.00 -
P/NAPS 0.00 0.00 0.00 0.01 0.00 0.00 0.01 -
Price Multiplier on Announcement Date
30/11/24 31/08/23 30/11/23 31/12/21 31/03/22 30/11/20 31/05/21 CAGR
Date 31/01/25 26/10/23 24/01/24 24/02/22 26/05/22 - - -
Price 0.105 0.045 0.25 0.165 0.155 0.00 0.00 -
P/RPS 0.26 0.04 0.24 0.08 0.08 0.00 0.00 -
P/EPS -0.15 -0.17 -0.76 -1.35 -1.59 0.00 0.00 -
EY -686.75 -594.76 -131.20 -74.29 -62.72 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment